[MINHO] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MINHO] MINHO (M) BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 52.23%
YoY- -13.18%
Quarter Report
Latest QR
Upcoming QR
MINHO's Result
MINHO's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 157,803 200,014 207,138 219,767 212,063 209,226 173,583 -1.57%
PBT 6,974 10,864 16,394 17,151 18,406 26,977 8,375 -3.00%
Tax -1,993 -3,604 -4,637 -4,738 -4,692 -5,942 -3,256 -7.84%
NP 4,981 7,260 11,757 12,413 13,714 21,035 5,119 -0.45%
-
NP to SH 4,116 5,629 9,762 9,779 11,264 16,975 3,809 1.29%
-
Tax Rate 28.58% 33.17% 28.28% 27.63% 25.49% 22.03% 38.88% -
Total Cost 152,822 192,754 195,381 207,354 198,349 188,191 168,464 -1.60%
-
Net Worth 374,591 377,997 369,099 360,311 349,326 339,499 319,429 2.68%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - 21 - - -
Div Payout % - - - - 0.20% - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 374,591 377,997 369,099 360,311 349,326 339,499 319,429 2.68%
NOSH 340,538 340,538 219,702 219,702 219,702 110,227 109,769 20.74%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.16% 3.63% 5.68% 5.65% 6.47% 10.05% 2.95% -
ROE 1.10% 1.49% 2.64% 2.71% 3.22% 5.00% 1.19% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 46.34 58.73 94.28 100.03 96.52 189.81 158.13 -18.48%
EPS 1.21 1.65 4.44 4.45 5.13 15.40 3.47 -16.09%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.10 1.11 1.68 1.64 1.59 3.08 2.91 -14.95%
Adjusted Per Share Value based on latest NOSH - 219,702
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 44.50 56.40 58.41 61.97 59.80 59.00 48.95 -1.57%
EPS 1.16 1.59 2.75 2.76 3.18 4.79 1.07 1.35%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.0563 1.0659 1.0408 1.0161 0.9851 0.9574 0.9008 2.68%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.295 0.265 0.61 0.51 0.67 1.21 0.95 -
P/RPS 0.64 0.45 0.65 0.51 0.69 0.64 0.60 1.08%
P/EPS 24.41 16.03 13.73 11.46 13.07 7.86 27.38 -1.89%
EY 4.10 6.24 7.28 8.73 7.65 12.73 3.65 1.95%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.27 0.24 0.36 0.31 0.42 0.39 0.33 -3.28%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 29/11/18 28/11/17 29/11/16 27/11/15 27/11/14 -
Price 0.325 0.26 0.54 0.46 0.56 1.44 0.90 -
P/RPS 0.70 0.44 0.57 0.46 0.58 0.76 0.57 3.48%
P/EPS 26.89 15.73 12.15 10.33 10.92 9.35 25.94 0.60%
EY 3.72 6.36 8.23 9.68 9.16 10.69 3.86 -0.61%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.30 0.23 0.32 0.28 0.35 0.47 0.31 -0.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment